CMCSA
Comcast Corp
Price:  
33.55 
USD
Volume:  
35,512,056.00
United States | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Comcast WACC - Weighted Average Cost of Capital

The WACC of Comcast Corp (CMCSA) is 6.3%.

The Cost of Equity of Comcast Corp (CMCSA) is 8.60%.
The Cost of Debt of Comcast Corp (CMCSA) is 4.45%.

Range Selected
Cost of equity 6.40% - 10.80% 8.60%
Tax rate 25.30% - 26.80% 26.05%
Cost of debt 4.00% - 4.90% 4.45%
WACC 4.9% - 7.7% 6.3%
WACC

Comcast WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.55 1.07
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.40% 10.80%
Tax rate 25.30% 26.80%
Debt/Equity ratio 0.75 0.75
Cost of debt 4.00% 4.90%
After-tax WACC 4.9% 7.7%
Selected WACC 6.3%